Friday, May 18, 2018 4:32:30 PM
Doubled my position this week as the math was too tempting. My resoning is below.
And that was just based on figuring out its potential BV on 75 towers at most by end of June.
My quick math is based on the Investor presentation.
they value two ways
3 times the cost of constructing a tower - 3 * 70000 = $210,000/tower
or 15 times cash flow of tower (collocation makes the tower more valuable)
last news release has them at 40 towers of which 11 are collocated. so, the value is
29 single client towers * 210,000 - 5.22M
11 double client towers * 15 * 2 * 12000 = 3.96M
TO as of last news release is worth at least 9.18M, divide that by 92M diluted shares gives a value of US$0.09/share.
This news release was back in March 2018, in it it also said 15 towers were under construction, it could be safe to say that they should have 55 towers completed by now, i will assume no additional collocation
44 single client towers - 7.92M
11 double client towers - 3.96M
my value assumption based on 55 towers is 11.88M/92M shares = US$0.13/share.
Moving forward, they got 2.1M from the warrant exercise, this could build out 2.1M/75000 = 28 towers. However, lets say they just build 20 additional towers with the funds, that would bring us to 75 towers in the near future, assuming that we still have 11 collocations, then
64 single client towers - 11.52M
11 double client towers - 3.96M
Assumption based on 75 towers is 15.48M/92M sahres = US$0.17/share.
This doesnt include the aquisition of the mexico company released today, i have no idea how many towers it has. i didnt include the shares they used to aquire this company today either.
This is why i doubled my holdings this week, the company BV is growing rapidly, and they should be able to build out 75 towers on equity and personal debt which i believe the cash flow from these 75 towers can pay back comfortably.
This valuation assumes only 11 collocations so far and also assumes only two clients are on the collocated towers.
This does not value the TCTS company they plan to spin out either.
Read more at http://www.stockhouse.com/companies/bullboard?symbol=c.to&postid=28054749#ka0lMOlFQ10DLcRv.99
Recent TOWTF News
- Form SEC STAFF ACTION - SEC Staff Action: ORDER • Edgar (US Regulatory) • 09/06/2023 10:00:05 PM
NanoViricides Reports that the Phase I NV-387 Clinical Trial is Completed Successfully and Data Lock is Expected Soon • NNVC • May 2, 2024 10:07 AM
ILUS Files Form 10-K and Provides Shareholder Update • ILUS • May 2, 2024 8:52 AM
Avant Technologies Names New CEO Following Acquisition of Healthcare Technology and Data Integration Firm • AVAI • May 2, 2024 8:00 AM
Bantec Engaged in a Letter of Intent to Acquire a Small New Jersey Based Manufacturing Company • BANT • May 1, 2024 10:00 AM
Cannabix Technologies to Deliver Breath Logix Alcohol Screening Device to Australia • BLO • Apr 30, 2024 8:53 AM
Hydromer, Inc. Reports Preliminary Unaudited Financial Results for First Quarter 2024 • HYDI • Apr 29, 2024 9:10 AM